For saleTownhouse
$179,900
2478 Cobble Hill Alcove Apt D
Woodbury MN 55125
1 bed, 1 bath, 910 sqft
2478 Cobble Hill Alcove Apt D is a 1 bed, 1 bath, 910 sqft townhouse home for sale at $179,900 in Woodbury MN 55125. At 20% down it rents for an estimated $1,525/mo and returns $96/mo a month at a 7.3% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,525/mo
- Monthly cash flow
- $96/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $162,000
Offer ≤ $162,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading